| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 410.2 | 409.8 | 516.7 | 481.3 | 665.3 | 899.8 | 882.5 | 320.1 | 586.5 | 456.7 | 134.2 | 262.5 | 332.2 | 115.9 | 310.2 | 267.5 | 151.4 | 156.2 |
| Restricted Cash | 31.9 | 23.5 | 38.7 | 55.1 | 48.5 | 35.0 | 44.7 | 64.7 | 72.6 | 67.2 | 55.5 | 63.1 | 62.4 | 64.8 | 87.3 | 70.5 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 410.2 | 409.8 | 516.7 | 481.3 | 665.3 | 899.8 | 882.5 | 320.1 | 586.5 | 456.7 | 134.2 | 262.5 | 332.2 | 115.9 | 310.2 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 2,197.2 | 2,220.1 | 2,220.8 | 2,217.6 | 2,409.4 | 2,587.7 | 2,195.7 | 2,202.7 | 2,880.5 | 1,582.7 | 1,581.5 | 1,557.7 | 1,409.7 | 1,413.7 | - | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 1.5 | 1.5 | 1.6 | 1.6 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.2 | 1.2 | 1.3 | 1.2 | 1.1 | 1.1 | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 2,197.2 | 2,220.1 | 2,220.8 | 2,217.6 | 2,409.4 | 2,587.7 | 2,195.7 | 2,202.7 | 2,880.5 | 1,582.7 | 1,581.5 | 1,557.7 | 1,409.7 | 1,413.7 | - | - | ||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 353.1 | 410.2 | 374.8 | 373.9 | 347.5 | 409.8 | 385.4 | 371.1 | 350.2 | 516.7 | 494.6 | 476.9 | 474.3 | 481.3 | 488.1 | |||||||||||||||||||||||||
| - |
| 267.5 |
| 151.4 |
| 156.2 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 4,112.4 | 4,250.5 | 4,136.2 | 4,180.3 | 4,219.1 | 4,486.4 | 4,615.0 | 5,378.7 | 5,791.9 | 3,367.8 | 3,675.0 | 3,518.8 | 3,241.2 | 3,073.5 | 2,820.5 | 2,626.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | 6.5 | 6.8 | 15.2 | 22.3 | 23.9 | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | 0.0 | 52.4 | 133.2 | 0.9 | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 123.5 | 128.1 | 136.1 | 136.9 | 145.0 | 143.0 | 144.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | 0.0 | 51.4 | - | - | - | 47.5 | 6.9 | 2.3 | 2.0 | 1.3 | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,742.1 | 4,883.9 | 4,919.3 | 4,978.2 | 5,149.0 | 5,617.2 | 5,851.4 | 6,002.3 | 6,794.8 | 4,023.4 | 3,972.9 | 4,128.4 | 3,718.0 | 3,346.4 | 3,290.0 | 3,045.8 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | 7.7 | 5.4 | 1.8 | 2.6 | 2.3 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,559.5 | 2,585.6 | 2,568.5 | 2,549.6 | 2,735.1 | 2,929.8 | 2,624.9 | 2,505.4 | 3,224.5 | 1,788.1 | 1,772.4 | 1,749.9 | 1,571.6 | 1,538.5 | 1,456.0 | 1,822.1 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (1,178.5) | (1,090.2) | (1,055.2) | (1,049.4) | (1,046.7) | (710.2) | (274.8) | (150.5) | (82.6) | 38.2 | 2.4 | (46.4) | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | 1.9 | 13.8 | 22.7 | 40.6 | (17.1) | (69.1) | (19.5) | 16.2 | 8.8 | (4.9) | (16.6) | (13.6) | (5.9) | 0.0 | (1.8) | 11.6 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 13.1 | 13.7 | 13.9 | 14.0 | 16.2 | 20.9 | 24.1 | 22.7 | 22.9 | 13.4 | 17.7 | 17.5 | 18.6 | 18.1 | 18.7 | - | - | - |
| Total Stockholders Equity | 2,169.5 | 2,284.6 | 2,336.9 | 2,414.7 | 2,397.6 | 2,666.5 | 3,202.3 | 3,429.8 | 3,503.0 | 2,221.9 | 2,182.8 | 2,361.0 | 2,127.8 | 1,789.8 | 1,815.3 | 1,223.7 | 485.7 | - |
| Total Equity | 2,182.7 | 2,298.3 | 2,350.8 | 2,428.6 | 2,413.9 | 2,687.4 | 3,226.5 | 3,496.9 | 3,570.3 | 2,235.3 | 2,200.5 | 2,378.5 | 2,146.3 | 1,807.9 | 1,834.0 | 1,223.7 | 485.7 | - |
| - |
| - |
| Net debt | 1,787.1 | 1,810.3 | 1,704.1 | 1,736.2 | 1,744.1 | 1,687.9 | 1,313.2 | 1,882.5 | 2,294.0 | 1,126.0 | 1,447.4 | 1,295.3 | 1,077.4 | 1,297.8 | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 2,169.5 | 2,284.6 | 2,336.9 | 2,414.7 | 2,397.6 | 2,666.5 | 3,202.3 | 3,429.8 | 3,503.0 | 2,221.9 | 2,182.8 | 2,361.0 | 2,127.8 | 1,789.8 | 1,815.3 | 1,223.7 | 485.7 | - |
| Tangible Book Value | - | - | - | - | - | - | 3,202.3 | 3,377.3 | 3,369.8 | 2,221.0 | - | - | - | - | - | - | - | - |
| 511.5 |
| 479.0 |
| 665.3 |
| 624.6 |
| 657.9 |
| 647.8 |
| 899.8 |
| 996.0 |
| 1,048.4 |
| 1,157.8 |
| 882.5 |
| 845.9 |
| 697.6 |
| 241.5 |
| 320.1 |
| 425.4 |
| 382.5 |
| 401.9 |
| - |
| 421.2 |
| 479.9 |
| 451.0 |
| 456.7 |
| 178.6 |
| 160.1 |
| Restricted Cash | 34.4 | 31.9 | 29.2 | 27.3 | 24.9 | 23.5 | 39.0 | 36.1 | 40.7 | 38.7 | 35.8 | 34.4 | 31.2 | 55.1 | 51.5 | 44.3 | 43.3 | 48.5 | 35.8 | 38.8 | 33.4 | 35.0 | 42.7 | 44.6 | 43.5 | 44.7 | 48.6 | 48.3 | 54.2 | 64.7 | 78.1 | 78.2 | 76.4 | - | 78.3 | 60.7 | 61.5 | 67.2 | 65.4 | 61.3 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 353.1 | 410.2 | 374.8 | 373.9 | 347.5 | 409.8 | 385.4 | 371.1 | 350.2 | 516.7 | 494.6 | 476.9 | 474.3 | 481.3 | 488.1 | 511.5 | 479.0 | 665.3 | 624.6 | 657.9 | 647.8 | 899.8 | 996.0 | 1,048.4 | 1,157.8 | 882.5 | 845.9 | 697.6 | 241.5 | 320.1 | 425.4 | 382.5 | 401.9 | - | 421.2 | 479.9 | 451.0 | 456.7 | 178.6 | 160.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 4,081.0 | 4,112.4 | 4,191.2 | 4,214.1 | 4,225.9 | 4,250.5 | 4,257.2 | 4,274.7 | 4,249.3 | 4,136.2 | 4,142.4 | 4,150.2 | 4,165.8 | 4,180.3 | 4,171.4 | 4,127.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 122.4 | 123.5 | 124.6 | 125.8 | 126.9 | 128.1 | 129.5 | 130.9 | 132.3 | 136.1 | 137.5 | 139.2 | 135.5 | 136.9 | 138.3 | 142.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,695.2 | 4,742.1 | 4,793.2 | 4,822.8 | 4,817.6 | 4,883.9 | 4,888.0 | 4,918.0 | 4,889.9 | 4,919.3 | 4,940.3 | 4,932.5 | 4,932.0 | 4,978.2 | 4,966.8 | 4,933.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,190.4 | 2,197.2 | 2,222.1 | 2,220.8 | 2,221.4 | 2,220.1 | 2,218.8 | 2,222.6 | 2,221.8 | 2,220.8 | 2,219.8 | 2,218.7 | 2,219.3 | 2,217.6 | 2,212.8 | 2,211.7 | 2,210.7 | 2,409.4 | 2,381.3 | 2,407.3 | 2,378.0 | 2,587.7 | 2,590.3 | 2,591.7 | 2,594.5 | 2,195.7 | 2,199.3 | 2,200.7 | 2,200.1 | 2,202.7 | 2,290.2 | 2,569.1 | 2,621.7 | - | 2,885.7 | 1,582.1 | 1,582.4 | 1,582.7 | 1,168.9 | 1,168.4 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,538.4 | 2,559.5 | 2,585.1 | 2,582.6 | 2,570.0 | 2,585.6 | 2,572.5 | 2,570.3 | 2,552.3 | 2,568.5 | 2,556.2 | 2,532.4 | 2,538.7 | 2,549.6 | 2,527.6 | 2,517.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.7 | 1.7 | 1.7 | 1.7 | 1.6 | 1.7 | 1.7 | 1.7 | 1.6 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.8 | 1.8 | 1.8 | - | 1.7 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (1,207.6) | (1,178.5) | (1,149.7) | (1,116.7) | (1,116.0) | (1,090.2) | (1,066.0) | (1,057.1) | (1,072.1) | (1,055.2) | (1,041.2) | (1,035.6) | (1,057.9) | (1,049.4) | (1,041.6) | (1,044.7) | (1,069.8) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 4.6 | 1.9 | 2.9 | 5.1 | 8.5 | 13.8 | 8.8 | 22.2 | 24.9 | 22.7 | 39.6 | 41.7 | 34.2 | 40.6 | 41.8 | 24.6 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 12.8 | 13.1 | 13.3 | 13.5 | 13.4 | 13.7 | 13.7 | 13.8 | 13.7 | 13.9 | 13.9 | 14.1 | 13.8 | 14.0 | 13.8 | 13.8 | 13.6 | |||||||||||||||||||||||
| Total Stockholders Equity | 2,144.0 | 2,169.5 | 2,194.7 | 2,226.7 | 2,234.2 | 2,284.6 | 2,301.8 | 2,334.0 | 2,323.9 | 2,336.9 | 2,370.2 | 2,386.0 | 2,379.5 | 2,414.7 | 2,425.4 | 2,401.8 | ||||||||||||||||||||||||
| Total Equity | 2,156.8 | 2,182.7 | 2,208.0 | 2,240.2 | 2,247.6 | 2,298.3 | 2,315.5 | 2,347.8 | 2,337.6 | 2,350.8 | 2,384.1 | 2,400.1 | 2,393.2 | 2,428.6 | 2,439.2 | 2,415.6 | 2,420.8 | 2,413.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,190.4 | 2,197.2 | 2,222.1 | 2,220.8 | 2,221.4 | 2,220.1 | 2,218.8 | 2,222.6 | 2,221.8 | 2,220.8 | 2,219.8 | 2,218.7 | 2,219.3 | 2,217.6 | 2,212.8 | 2,211.7 | 2,210.7 | 2,409.4 | 2,381.3 | 2,407.3 | 2,378.0 | 2,587.7 | 2,590.3 | 2,591.7 | 2,594.5 | 2,195.7 | 2,199.3 | 2,200.7 | 2,200.1 | 2,202.7 | 2,290.2 | 2,569.1 | 2,621.7 | - | 2,885.7 | 1,582.1 | 1,582.4 | 1,582.7 | 1,168.9 | 1,168.4 |
| Net debt | 1,837.3 | 1,787.1 | 1,847.3 | 1,846.9 | 1,873.9 | 1,810.3 | 1,833.4 | 1,851.5 | 1,871.6 | 1,704.1 | 1,725.2 | 1,741.8 | 1,745.0 | 1,736.2 | 1,724.6 | 1,700.3 | 1,731.7 | 1,744.1 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 2,144.0 | 2,169.5 | 2,194.7 | 2,226.7 | 2,234.2 | 2,284.6 | 2,301.8 | 2,334.0 | 2,323.9 | 2,336.9 | 2,370.2 | 2,386.0 | 2,379.5 | 2,414.7 | 2,425.4 | 2,401.8 | 2,407.2 | 2,397.6 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,155.0 |
| 4,219.1 |
| 4,258.7 |
| 4,395.9 |
| 4,442.9 |
| 4,486.4 |
| 4,519.4 |
| 4,555.6 |
| 4,592.0 |
| 4,615.0 |
| 4,677.0 |
| 4,706.1 |
| 5,355.5 |
| 5,378.7 |
| 5,373.2 |
| 5,534.1 |
| 5,636.9 |
| - |
| 5,977.5 |
| 3,323.7 |
| 3,341.2 |
| 3,367.8 |
| 3,599.8 |
| 3,623.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.7 |
| 6.9 |
| 6.7 |
| 6.8 |
| 7.1 |
| 14.9 |
| 15.8 |
| 15.2 |
| 16.2 |
| 16.6 |
| 22.0 |
| 22.3 |
| 22.5 |
| 23.5 |
| 23.3 |
| - |
| 25.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.2 |
| 5.1 |
| 52.4 |
| 53.6 |
| 125.5 |
| 128.8 |
| - |
| 151.1 |
| - |
| - |
| 0.9 |
| - |
| - |
| 143.6 |
| 145.0 |
| 139.0 |
| 140.3 |
| 141.7 |
| 143.0 |
| 140.3 |
| 141.7 |
| 143.0 |
| 144.4 |
| 145.7 |
| 147.0 |
| 149.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 64.5 |
| 52.7 |
| 51.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,921.7 |
| 5,149.0 |
| 5,124.2 |
| 5,296.5 |
| 5,328.6 |
| 5,617.2 |
| 5,746.5 |
| 5,917.4 |
| 6,069.2 |
| 5,851.4 |
| 5,875.6 |
| 5,941.7 |
| 6,000.5 |
| 6,005.1 |
| 6,184.7 |
| 6,447.2 |
| 6,487.0 |
| - |
| 6,865.1 |
| 4,001.7 |
| 3,992.8 |
| 4,023.4 |
| 3,965.0 |
| 3,960.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,500.9 |
| 2,735.1 |
| 2,694.1 |
| 2,716.6 |
| 2,709.4 |
| 2,929.8 |
| 2,974.4 |
| 2,972.0 |
| 2,997.4 |
| 2,624.9 |
| 2,619.4 |
| 2,604.7 |
| 2,607.3 |
| 2,508.2 |
| 2,609.2 |
| 2,888.7 |
| 2,937.6 |
| - |
| 3,247.8 |
| 1,776.9 |
| 1,769.8 |
| 1,788.1 |
| 1,793.6 |
| 1,796.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,046.7) |
| (1,011.1) |
| (855.1) |
| (795.7) |
| (710.2) |
| (615.3) |
| (434.2) |
| (311.2) |
| (274.8) |
| (246.9) |
| (216.6) |
| (187.1) |
| (150.5) |
| (113.8) |
| (123.8) |
| (123.1) |
| - |
| (25.3) |
| 19.7 |
| 18.7 |
| 38.2 |
| 3.9 |
| 3.9 |
| 11.2 |
| (17.1) |
| (31.7) |
| (36.3) |
| (52.3) |
| (69.1) |
| (77.0) |
| (82.6) |
| (76.0) |
| (19.5) |
| (27.5) |
| (21.8) |
| (0.2) |
| 16.2 |
| 38.3 |
| 33.6 |
| 26.7 |
| - |
| 0.7 |
| (1.1) |
| 0.6 |
| (4.9) |
| (32.7) |
| (42.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.2 |
| 16.0 |
| 19.5 |
| 19.8 |
| 20.9 |
| 21.8 |
| 22.6 |
| 22.8 |
| 24.1 |
| 24.3 |
| 24.4 |
| 24.5 |
| 22.7 |
| 22.7 |
| 22.6 |
| 22.5 |
| - |
| 22.6 |
| 13.2 |
| 13.2 |
| 13.4 |
| 13.1 |
| 13.1 |
| 2,407.2 |
| 2,397.6 |
| 2,414.1 |
| 2,560.4 |
| 2,599.4 |
| 2,666.5 |
| 2,750.3 |
| 2,922.8 |
| 3,049.1 |
| 3,202.3 |
| 3,231.9 |
| 3,312.6 |
| 3,368.7 |
| 3,429.8 |
| 3,508.4 |
| 3,491.6 |
| 3,482.4 |
| 44.4 |
| 3,550.2 |
| 2,211.5 |
| 2,209.8 |
| 2,221.9 |
| 2,158.3 |
| 2,150.6 |
| 2,430.2 |
| 2,579.9 |
| 2,619.2 |
| 2,687.4 |
| 2,772.1 |
| 2,945.5 |
| 3,071.8 |
| 3,226.5 |
| 3,256.2 |
| 3,337.0 |
| 3,393.2 |
| 3,496.9 |
| 3,575.5 |
| 3,558.6 |
| 3,549.4 |
| 44.4 |
| 3,617.2 |
| 2,224.7 |
| 2,223.0 |
| 2,235.3 |
| 2,171.4 |
| 2,163.8 |
| 1,756.7 |
| 1,749.5 |
| 1,730.1 |
| 1,687.9 |
| 1,594.4 |
| 1,543.2 |
| 1,436.7 |
| 1,313.2 |
| 1,353.4 |
| 1,503.1 |
| 1,958.7 |
| 1,882.5 |
| 1,864.8 |
| 2,186.6 |
| 2,219.8 |
| - |
| 2,464.6 |
| 1,102.2 |
| 1,131.4 |
| 1,126.0 |
| 990.3 |
| 1,008.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,414.1 |
| 2,560.4 |
| 2,599.4 |
| 2,666.5 |
| 2,750.3 |
| 2,922.8 |
| 3,049.1 |
| 3,202.3 |
| 3,231.9 |
| 3,312.6 |
| 3,368.7 |
| 3,429.8 |
| 3,508.4 |
| 3,491.6 |
| 3,482.4 |
| 44.4 |
| 3,550.2 |
| 2,211.5 |
| 2,209.8 |
| 2,221.9 |
| 2,158.3 |
| 2,150.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,231.9 |
| 3,312.4 |
| 3,363.5 |
| 3,377.3 |
| 3,454.7 |
| 3,366.1 |
| 3,353.6 |
| - |
| 3,399.1 |
| - |
| - |
| 2,221.0 |
| - |
| - |